[N2N] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[N2N] N2N CONNECT BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 20.39%
YoY- 113.92%
Quarter Report
Latest QR
Upcoming QR
N2N's Result
N2N's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 107,922 110,840 111,604 97,285 80,144 62,500 43,074 84.36%
PBT 23,057 24,607 29,420 26,302 20,749 19,105 12,519 50.19%
Tax -6,619 -5,299 -1,524 -1,414 -18 -7 -112 1413.46%
NP 16,438 19,308 27,896 24,888 20,731 19,098 12,407 20.60%
-
NP to SH 16,757 19,636 28,198 25,129 20,873 19,175 12,469 21.75%
-
Tax Rate 28.71% 21.53% 5.18% 5.38% 0.09% 0.04% 0.89% -
Total Cost 91,484 91,532 83,708 72,397 59,413 43,402 30,667 107.09%
-
Net Worth 263,005 240,245 182,782 187,914 187,804 187,622 183,553 27.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,430 19,125 19,125 4,695 4,695 - 4,780 108.73%
Div Payout % 86.11% 97.40% 67.83% 18.68% 22.49% - 38.34% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 263,005 240,245 182,782 187,914 187,804 187,622 183,553 27.06%
NOSH 597,877 597,877 539,054 477,124 477,124 469,056 470,649 17.27%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.23% 17.42% 25.00% 25.58% 25.87% 30.56% 28.80% -
ROE 6.37% 8.17% 15.43% 13.37% 11.11% 10.22% 6.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.88 20.76 23.20 20.71 17.07 13.32 9.15 62.00%
EPS 2.93 3.68 5.86 5.35 4.45 4.09 2.65 6.91%
DPS 2.52 3.58 3.98 1.00 1.00 0.00 1.00 85.07%
NAPS 0.46 0.45 0.38 0.40 0.40 0.40 0.39 11.62%
Adjusted Per Share Value based on latest NOSH - 477,124
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.33 19.85 19.99 17.43 14.36 11.19 7.72 84.28%
EPS 3.00 3.52 5.05 4.50 3.74 3.43 2.23 21.84%
DPS 2.58 3.43 3.43 0.84 0.84 0.00 0.86 107.86%
NAPS 0.4711 0.4303 0.3274 0.3366 0.3364 0.3361 0.3288 27.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.26 1.25 0.765 0.92 0.935 0.75 0.725 -
P/RPS 6.68 6.02 3.30 4.44 5.48 5.63 7.92 -10.72%
P/EPS 42.99 33.99 13.05 17.20 21.03 18.35 27.37 35.08%
EY 2.33 2.94 7.66 5.81 4.75 5.45 3.65 -25.84%
DY 2.00 2.87 5.20 1.09 1.07 0.00 1.38 28.03%
P/NAPS 2.74 2.78 2.01 2.30 2.34 1.88 1.86 29.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 28/08/18 25/05/18 26/02/18 22/11/17 25/08/17 25/05/17 -
Price 1.13 1.12 1.08 0.995 0.95 0.73 0.79 -
P/RPS 5.99 5.39 4.65 4.80 5.57 5.48 8.63 -21.58%
P/EPS 38.56 30.45 18.42 18.60 21.37 17.86 29.82 18.67%
EY 2.59 3.28 5.43 5.38 4.68 5.60 3.35 -15.74%
DY 2.23 3.20 3.68 1.01 1.05 0.00 1.27 45.49%
P/NAPS 2.46 2.49 2.84 2.49 2.38 1.83 2.03 13.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment